[MYEG] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 18.66%
YoY- 29.82%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Revenue 651,182 724,410 532,062 595,938 281,728 141,518 109,872 23.25%
PBT 404,391 320,751 268,279 308,097 143,226 68,213 50,710 27.63%
Tax -3,949 -3,978 -1,584 -4,783 -707 -166 -597 24.85%
NP 400,442 316,773 266,695 303,314 142,519 68,047 50,113 27.66%
-
NP to SH 398,702 316,008 268,157 304,592 142,872 68,145 50,113 27.59%
-
Tax Rate 0.98% 1.24% 0.59% 1.55% 0.49% 0.24% 1.18% -
Total Cost 250,740 407,637 265,367 292,624 139,209 73,471 59,759 18.35%
-
Net Worth 1,971,258 1,558,428 1,089,089 692,057 264,487 136,166 176,574 32.78%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Div 109,944 95,353 76,598 87,336 42,889 22,714 14,739 26.63%
Div Payout % 27.58% 30.17% 28.56% 28.67% 30.02% 33.33% 29.41% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,971,258 1,558,428 1,089,089 692,057 264,487 136,166 176,574 32.78%
NOSH 7,477,571 7,590,619 3,771,929 3,606,306 2,382,766 1,195,491 589,564 34.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 61.49% 43.73% 50.12% 50.90% 50.59% 48.08% 45.61% -
ROE 20.23% 20.28% 24.62% 44.01% 54.02% 50.05% 28.38% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.41 9.72 15.28 17.06 11.82 11.84 18.64 -8.92%
EPS 5.10 4.20 7.70 8.70 4.00 2.80 8.50 -5.82%
DPS 1.42 1.28 2.20 2.50 1.80 1.90 2.50 -6.43%
NAPS 0.2546 0.2092 0.3128 0.1981 0.111 0.1139 0.2995 -1.89%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.53 9.49 6.97 7.81 3.69 1.85 1.44 23.25%
EPS 5.23 4.14 3.51 3.99 1.87 0.89 0.66 27.53%
DPS 1.44 1.25 1.00 1.14 0.56 0.30 0.19 26.87%
NAPS 0.2584 0.2042 0.1427 0.0907 0.0347 0.0178 0.0231 32.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 -
Price 0.87 1.07 1.92 1.10 1.97 2.78 3.04 -
P/RPS 10.34 11.00 12.56 6.45 16.66 23.48 16.31 -5.21%
P/EPS 16.89 25.22 24.93 12.62 32.85 48.77 35.76 -8.43%
EY 5.92 3.96 4.01 7.93 3.04 2.05 2.80 9.19%
DY 1.63 1.20 1.15 2.27 0.91 0.68 0.82 8.40%
P/NAPS 3.42 5.11 6.14 5.55 17.75 24.41 10.15 -12.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Date 27/02/23 25/02/22 03/03/21 27/02/20 29/08/16 28/08/15 25/08/14 -
Price 0.72 0.99 2.24 1.12 2.07 2.60 2.80 -
P/RPS 8.56 10.18 14.66 6.57 17.51 21.96 15.02 -6.39%
P/EPS 13.98 23.34 29.08 12.85 34.52 45.61 32.94 -9.58%
EY 7.15 4.28 3.44 7.78 2.90 2.19 3.04 10.57%
DY 1.97 1.29 0.98 2.23 0.87 0.73 0.89 9.78%
P/NAPS 2.83 4.73 7.16 5.65 18.65 22.83 9.35 -13.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment